XML 30 R19.htm IDEA: XBRL DOCUMENT v3.20.4
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Oct. 31, 2020
Accounting Policies [Abstract]  
Schedule of Inventories

Inventories are stated at the lower of cost or net realizable value using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following at October 31, 2020 and January 31, 2020:

 

    October 31, 2020     January 31, 2020  
Raw Materials   $ 794,944     $ 893,204  
Work in Process     147,966       37,764  
Finished goods     617,377       315,449  
    $ 1,560,287     $ 1,246,417  
Schedule of Property and Equipment Estimated Useful Lives

Asset lives for financial statement reporting of depreciation are:

 

Machinery and equipment     2-7 years  
Furniture and fixtures     3 years  
Leasehold improvements     *  

 

(*) Amortized on a straight-line basis over the term of the lease or the estimated useful lives, whichever period is shorter.

Schedule of Expenses of Slotting Fees, Sales Discounts and Allowances are Accounted as Direct Reduction of Revenues

Expenses such as slotting fees, sales discounts, and allowances are accounted for as a direct reduction of revenues as follows:

 

    For the Three Months Ended  
    October 31, 2020     October 31, 2019  
Gross Sales   $ 10,016,932     $ 9,518,515  
Less: Slotting, Discounts, Allowances     117,941       251,479  
Net Sales   $ 9,898,991     $ 9,267,036  

 

    For the Nine Months Ended  
    October 31, 2020     October 31, 2019  
Gross Sales   $ 31,833,423     $ 25,176,596  
Less: Slotting, Discounts, Allowances     449,029       445,291  
Net Sales   $ 31,384,394     $ 24,731,305  
Schedule of Disaggregates Gross Revenue by Significant Geographic Area

The following table disaggregates gross revenue by significant geographic area for the three and nine months ended October 31, 2020 and 2019:

 

    For the Three Months Ended  
    October 31, 2020     October 31, 2019  
Northeast   $ 3,304,422     $ 3,174,637  
Southeast     2,894,971       2,570,289  
Midwest     1,204,936       1,061,847  
West     1,475,143       1,543,411  
Southwest     1,137,460       1,168,340  
Total revenue   $ 10,016,932     $ 9,518,515  

 

    For the Nine Months Ended  
    October 31, 2020     October 31, 2019  
Northeast   $ 10,558,410     $ 8,266,248  
Southeast     8,863,856       5,982,856  
Midwest     3,819,765       3,607,441  
West     4,381,561       4,241,811  
Southwest     4,209,831       3,078,240  
Total revenue   $ 31,833,423     $ 25,176,596  
Schedule of Fair Value of Share-Based Payments

For the nine months ended October 31, 2020 and 2019, when computing fair value of share-based payments, the Company has considered the following variables:

 

    October 31, 2020     October 31, 2019  
Risk-free interest rate     0.37 %     1.52 - 2.29 %
Expected life of grants     3 - 3.5 years       3 - 3.5 years  
Expected volatility of underlying stock     125 %     127 - 150 %
Dividends     0 %     0 %
Schedule of Earnings Per Share, Basic and Diluted

The following table provides a reconciliation of the numerator and denominator used in computing basic and diluted net income attributable to common stockholders per common share.

 

    For the Three Months Ended  
    October 31, 2020     October 31, 2019  
Numerator:            
Net income attributable to common stockholders   $ 734,142       408,615  
Effect of dilutive securities:            
                 
Diluted net income   $ 734,142     $ 408,615  
                 
Denominator:                
Weighted average common shares outstanding - basic     34,225,446       31,991,241  
Dilutive securities (a):                
Series A Preferred     -       -  
Options     575,139       99,969  
Warrants     925,399       -  
                 
Weighted average common shares outstanding and assumed conversion – diluted     35,725,984       32,091,210  
                 
Basic net income per common share   $ 0.02     $ 0.01  
                 
Diluted net income per common share   $ 0.02     $ 0.01  
                 
(a) - Anti-dilutive securities excluded:     -       6,579,164  

 

    For the Nine Months Ended  
    October 31, 2020     October 31, 2019  
Numerator:            
Net income attributable to common stockholders   $ 2,380,111       1,122,589  
Effect of dilutive securities:           -  
                 
Diluted net income   $ 2,380,111     $ 1,122,589  
                 
Denominator:                
Weighted average common shares outstanding - basic     32,832,450       31,935,837  
Dilutive securities (a):                
Series A Preferred     -       -  
Options     575,139       99,969  
Warrants     925,399       -  
                 
Weighted average common shares outstanding and assumed conversion – diluted     34,322,988       32,035,806  
                 
Basic net income per common share   $ 0.07     $ 0.04  
                 
Diluted net income per common share   $ 0.07     $ 0.04  
                 
(a) - Anti-dilutive securities excluded:     -       6,579,164